Real-time Estimate
Cboe BZX
10:55:59 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
250.8
USD
|
+2.48%
|
|
+4.43%
|
+36.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,057
|
3,015
|
4,123
|
2,435
|
5,164
|
6,958
|
-
|
-
|
Enterprise Value (EV)
1 |
2,430
|
3,354
|
4,657
|
3,075
|
5,654
|
7,270
|
7,096
|
6,799
|
P/E ratio
|
30.2
x
|
31.2
x
|
34.8
x
|
11.1
x
|
21.2
x
|
24.2
x
|
21.5
x
|
-
|
Yield
|
-
|
-
|
0.86%
|
2.52%
|
1.21%
|
1%
|
0.79%
|
0.6%
|
Capitalization / Revenue
|
1.36
x
|
1.82
x
|
2.09
x
|
0.91
x
|
1.86
x
|
2.31
x
|
2.16
x
|
1.93
x
|
EV / Revenue
|
1.61
x
|
2.03
x
|
2.37
x
|
1.15
x
|
2.03
x
|
2.41
x
|
2.2
x
|
1.89
x
|
EV / EBITDA
|
12.3
x
|
13.7
x
|
16.3
x
|
7
x
|
11.6
x
|
13.5
x
|
12.1
x
|
10.4
x
|
EV / FCF
|
33.3
x
|
22.8
x
|
46
x
|
13.2
x
|
20.3
x
|
22.5
x
|
20.1
x
|
-
|
FCF Yield
|
3%
|
4.39%
|
2.18%
|
7.55%
|
4.93%
|
4.44%
|
4.98%
|
-
|
Price to Book
|
8.23
x
|
9.46
x
|
9.96
x
|
5.01
x
|
7.74
x
|
7.13
x
|
5.28
x
|
-
|
Nbr of stocks (in thousands)
|
29,863
|
29,583
|
29,507
|
28,443
|
28,245
|
28,437
|
-
|
-
|
Reference price
2 |
68.87
|
101.9
|
139.7
|
85.60
|
182.8
|
244.7
|
244.7
|
244.7
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,512
|
1,653
|
1,969
|
2,670
|
2,779
|
3,013
|
3,223
|
3,600
|
EBITDA
1 |
196.8
|
245.6
|
285.4
|
439.3
|
485.9
|
538.5
|
586.6
|
656.1
|
EBIT
1 |
121.2
|
161.9
|
187.9
|
345.4
|
369.1
|
435.4
|
483
|
541.5
|
Operating Margin
|
8.02%
|
9.79%
|
9.54%
|
12.94%
|
13.28%
|
14.45%
|
14.98%
|
15.04%
|
Earnings before Tax (EBT)
1 |
92.6
|
131.2
|
155.5
|
303.3
|
333.1
|
394.4
|
443.2
|
508.2
|
Net income
1 |
68.16
|
97.24
|
118.8
|
223.4
|
243.7
|
287.5
|
324.5
|
-
|
Net margin
|
4.51%
|
5.88%
|
6.03%
|
8.37%
|
8.77%
|
9.54%
|
10.07%
|
-
|
EPS
2 |
2.280
|
3.270
|
4.010
|
7.740
|
8.610
|
10.12
|
11.36
|
-
|
Free Cash Flow
1 |
72.9
|
147.2
|
101.3
|
232.3
|
278.6
|
322.7
|
353.6
|
-
|
FCF margin
|
4.82%
|
8.9%
|
5.15%
|
8.7%
|
10.03%
|
10.71%
|
10.97%
|
-
|
FCF Conversion (EBITDA)
|
37.04%
|
59.94%
|
35.5%
|
52.87%
|
57.34%
|
59.92%
|
60.27%
|
-
|
FCF Conversion (Net income)
|
106.96%
|
151.38%
|
85.33%
|
103.95%
|
114.32%
|
112.22%
|
108.94%
|
-
|
Dividend per Share
2 |
-
|
-
|
1.200
|
2.160
|
2.220
|
2.440
|
1.943
|
1.480
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
509.8
|
533.7
|
587.5
|
676.7
|
719.1
|
686.5
|
659.3
|
692.1
|
706.5
|
720.7
|
683.6
|
749.1
|
780.2
|
803.2
|
740.4
|
EBITDA
1 |
78.15
|
74.79
|
84.2
|
119.5
|
120.2
|
115.4
|
105
|
122.2
|
130.5
|
128.3
|
109.1
|
133.4
|
145.4
|
146.3
|
123.4
|
EBIT
1 |
54.42
|
48.76
|
56.97
|
92.05
|
93.91
|
102.5
|
76.88
|
92.33
|
102.3
|
97.6
|
85.5
|
109.4
|
121.4
|
119.1
|
93.8
|
Operating Margin
|
10.67%
|
9.14%
|
9.7%
|
13.6%
|
13.06%
|
14.93%
|
11.66%
|
13.34%
|
14.48%
|
13.54%
|
12.51%
|
14.6%
|
15.56%
|
14.83%
|
12.67%
|
Earnings before Tax (EBT)
1 |
47.21
|
38.65
|
46.22
|
81.28
|
83.06
|
92.75
|
67.36
|
82.69
|
92.8
|
90.3
|
74.41
|
97.11
|
108.9
|
108.2
|
85.85
|
Net income
1 |
34.89
|
29.37
|
33.82
|
59.9
|
60.98
|
68.72
|
49.27
|
61.6
|
67.99
|
64.9
|
54.59
|
72.46
|
80.9
|
81.01
|
63.54
|
Net margin
|
6.84%
|
5.5%
|
5.76%
|
8.85%
|
8.48%
|
10.01%
|
7.47%
|
8.9%
|
9.62%
|
9.01%
|
7.99%
|
9.67%
|
10.37%
|
10.09%
|
8.58%
|
EPS
2 |
1.180
|
0.9900
|
1.140
|
2.070
|
2.130
|
2.420
|
1.740
|
2.180
|
2.400
|
2.290
|
1.941
|
2.526
|
2.833
|
2.817
|
2.187
|
Dividend per Share
|
-
|
-
|
-
|
-
|
0.3200
|
0.3150
|
0.3300
|
0.3300
|
0.3300
|
0.3300
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/22/23
|
5/4/23
|
8/2/23
|
11/8/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
373
|
338
|
535
|
640
|
490
|
312
|
138
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
159
|
Leverage (Debt/EBITDA)
|
1.898
x
|
1.378
x
|
1.873
x
|
1.458
x
|
1.009
x
|
0.5793
x
|
0.2353
x
|
-
|
Free Cash Flow
1 |
72.9
|
147
|
101
|
232
|
279
|
323
|
354
|
-
|
ROE (net income / shareholders' equity)
|
45.5%
|
34.2%
|
43.8%
|
56.7%
|
50%
|
40.1%
|
32.7%
|
-
|
ROA (Net income/ Total Assets)
|
10.2%
|
8.5%
|
11.3%
|
15.1%
|
15.5%
|
16.4%
|
15.7%
|
-
|
Assets
1 |
670.5
|
1,144
|
1,048
|
1,484
|
1,576
|
1,753
|
2,071
|
-
|
Book Value Per Share
2 |
8.370
|
10.80
|
14.00
|
17.10
|
23.60
|
34.30
|
46.30
|
-
|
Cash Flow per Share
|
4.120
|
6.080
|
4.670
|
9.630
|
12.00
|
-
|
-
|
-
|
Capex
1 |
50.2
|
33.6
|
37
|
45.6
|
61.6
|
56.3
|
58.6
|
-
|
Capex / Sales
|
3.32%
|
2.03%
|
1.88%
|
1.71%
|
2.22%
|
1.87%
|
1.82%
|
-
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/24/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
244.7
USD Average target price
251.5
USD Spread / Average Target +2.76% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.84% | 6.96B | | +9.25% | 13.01B | | +35.87% | 4.63B | | -4.35% | 946M | | +91.71% | 610M | | +16.13% | 477M | | +31.07% | 464M | | -16.09% | 426M | | +28.92% | 390M | | -11.18% | 365M |
Building Contractors
|